[KLK] YoY TTM Result on 31-Dec-2007 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 19.45%
YoY- 96.44%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 8,165,890 6,523,142 7,958,796 5,675,151 4,074,914 3,728,330 3,966,138 12.78%
PBT 1,445,641 1,069,738 1,219,959 1,064,851 570,139 593,594 644,555 14.40%
Tax -316,522 -241,019 -364,327 -202,899 -146,263 -151,618 -180,254 9.83%
NP 1,129,119 828,719 855,632 861,952 423,876 441,976 464,301 15.95%
-
NP to SH 1,074,710 788,471 815,362 829,178 422,098 436,360 464,301 15.00%
-
Tax Rate 21.89% 22.53% 29.86% 19.05% 25.65% 25.54% 27.97% -
Total Cost 7,036,771 5,694,423 7,103,164 4,813,199 3,651,038 3,286,354 3,501,837 12.32%
-
Net Worth 6,305,256 5,877,694 5,487,083 5,143,331 4,259,536 4,437,135 4,117,496 7.35%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 638,903 425,940 745,451 532,405 355,054 283,953 213,038 20.07%
Div Payout % 59.45% 54.02% 91.43% 64.21% 84.12% 65.07% 45.88% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 6,305,256 5,877,694 5,487,083 5,143,331 4,259,536 4,437,135 4,117,496 7.35%
NOSH 1,065,077 1,064,799 1,065,453 1,064,871 709,922 709,941 709,913 6.99%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.83% 12.70% 10.75% 15.19% 10.40% 11.85% 11.71% -
ROE 17.04% 13.41% 14.86% 16.12% 9.91% 9.83% 11.28% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 766.69 612.62 746.99 532.94 573.99 525.16 558.68 5.41%
EPS 100.90 74.05 76.53 77.87 59.46 61.46 65.40 7.49%
DPS 60.00 40.00 70.00 50.00 50.00 40.00 30.00 12.24%
NAPS 5.92 5.52 5.15 4.83 6.00 6.25 5.80 0.34%
Adjusted Per Share Value based on latest NOSH - 1,064,871
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 724.14 578.46 705.78 503.26 361.36 330.62 351.71 12.78%
EPS 95.30 69.92 72.31 73.53 37.43 38.70 41.17 15.00%
DPS 56.66 37.77 66.11 47.21 31.49 25.18 18.89 20.08%
NAPS 5.5914 5.2123 4.8659 4.561 3.7773 3.9348 3.6513 7.35%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 22.10 16.50 8.90 17.40 13.50 8.40 6.90 -
P/RPS 2.88 2.69 1.19 3.26 2.35 1.60 1.24 15.07%
P/EPS 21.90 22.28 11.63 22.35 22.71 13.67 10.55 12.93%
EY 4.57 4.49 8.60 4.48 4.40 7.32 9.48 -11.44%
DY 2.71 2.42 7.87 2.87 3.70 4.76 4.35 -7.58%
P/NAPS 3.73 2.99 1.73 3.60 2.25 1.34 1.19 20.96%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 18/02/09 20/02/08 14/02/07 22/02/06 23/02/05 -
Price 21.08 16.68 9.95 18.70 16.50 9.40 6.25 -
P/RPS 2.75 2.72 1.33 3.51 2.87 1.79 1.12 16.14%
P/EPS 20.89 22.53 13.00 24.02 27.75 15.29 9.56 13.90%
EY 4.79 4.44 7.69 4.16 3.60 6.54 10.46 -12.20%
DY 2.85 2.40 7.04 2.67 3.03 4.26 4.80 -8.31%
P/NAPS 3.56 3.02 1.93 3.87 2.75 1.50 1.08 21.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment